Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
631,1
USD
|
-0,78%
|
|
-0,02%
|
+8,71%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.787
|
18.192
|
31.145
|
14.045
|
29.219
|
32.133
|
-
|
-
|
Bedrijfswaarde
1 |
6.428
|
17.695
|
30.350
|
12.974
|
27.961
|
30.706
|
30.210
|
29.503
|
K/w-verhouding
|
-124
x
|
-209
x
|
-397
x
|
-123
x
|
-164
x
|
-330
x
|
-836
x
|
262
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
10,1
x
|
20,6
x
|
23,9
x
|
8,11
x
|
13,5
x
|
12,5
x
|
10,6
x
|
8,78
x
|
Bedrijfswaarde/omzet
|
9,53
x
|
20
x
|
23,3
x
|
7,49
x
|
12,9
x
|
12
x
|
9,92
x
|
8,06
x
|
Bedrijfswaarde/EBITDA
|
76,8
x
|
162
x
|
187
x
|
57,1
x
|
69,4
x
|
62
x
|
49,6
x
|
36,1
x
|
Bedrijfswaarde/FCF
|
98,7
x
|
343
x
|
172
x
|
55
x
|
111
x
|
83,2
x
|
63,4
x
|
43,7
x
|
FCF Yield
|
1,01%
|
0,29%
|
0,58%
|
1,82%
|
0,9%
|
1,2%
|
1,58%
|
2,29%
|
Price to Book
|
10,5
x
|
24
x
|
35,7
x
|
14,3
x
|
-
|
18,5
x
|
14,2
x
|
10,9
x
|
Aantal aandelen (in duizenden)
|
42.821
|
45.888
|
47.250
|
48.576
|
50.331
|
50.913
|
-
|
-
|
Referentieprijs
2 |
158,5
|
396,4
|
659,2
|
289,1
|
580,5
|
631,1
|
631,1
|
631,1
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
674,9
|
883
|
1.301
|
1.731
|
2.170
|
2.565
|
3.045
|
3.660
|
EBITDA
1 |
83,73
|
109,6
|
162,7
|
227,2
|
402,9
|
494,9
|
609,2
|
816,3
|
Bedrijfsresultaat (EBIT)
1 |
54,94
|
74,91
|
117,6
|
169,1
|
330,3
|
411,9
|
522,8
|
693,4
|
Operationele Marge
|
8,14%
|
8,48%
|
9,04%
|
9,77%
|
15,22%
|
16,06%
|
17,17%
|
18,95%
|
Resultaat voor belastingen (EBT)
1 |
-50,77
|
-80,82
|
-73,82
|
-104,7
|
-157,7
|
-102,8
|
-68,41
|
129,8
|
Nettowinst (verlies)
1 |
-53,75
|
-85,03
|
-77,84
|
-112,7
|
-176,3
|
-95,07
|
-43,87
|
90,02
|
Nettomarge
|
-7,96%
|
-9,63%
|
-5,98%
|
-6,51%
|
-8,12%
|
-3,71%
|
-1,44%
|
2,46%
|
WPA
2 |
-1,280
|
-1,900
|
-1,660
|
-2,350
|
-3,530
|
-1,911
|
-0,7551
|
2,405
|
Free Cash Flow
1 |
65,13
|
51,64
|
176,9
|
235,7
|
250,9
|
369
|
476,2
|
675,7
|
FCF-marge
|
9,65%
|
5,85%
|
13,6%
|
13,62%
|
11,56%
|
14,39%
|
15,64%
|
18,46%
|
Kasstroomconversie (ebitda)
|
77,78%
|
47,14%
|
108,69%
|
103,75%
|
62,26%
|
74,57%
|
78,16%
|
82,78%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
750,6%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
339,2
|
369,3
|
395,6
|
421,8
|
444
|
469,7
|
501,6
|
529,1
|
557,6
|
581,9
|
598
|
623,9
|
654,9
|
687
|
710,1
|
EBITDA
1 |
44,38
|
50,14
|
47,76
|
43,65
|
56,3
|
79,54
|
84,26
|
90,66
|
110,7
|
117,3
|
104,4
|
113,8
|
128,3
|
149,7
|
138,6
|
Bedrijfsresultaat (EBIT)
1 |
32,93
|
38,16
|
34,96
|
29,39
|
40,74
|
64,01
|
67,68
|
74,24
|
90,22
|
98,14
|
84,14
|
91,39
|
110,2
|
127,2
|
112,6
|
Operationele Marge
|
9,71%
|
10,33%
|
8,84%
|
6,97%
|
9,18%
|
13,63%
|
13,49%
|
14,03%
|
16,18%
|
16,86%
|
14,07%
|
14,65%
|
16,83%
|
18,51%
|
15,86%
|
Resultaat voor belastingen (EBT)
1 |
-12,62
|
-14,99
|
-7,897
|
-54,24
|
-29,66
|
-12,89
|
-36,02
|
-105,6
|
-6,875
|
-9,248
|
-23,14
|
-36,39
|
-27,22
|
-16,9
|
-19,72
|
Nettowinst (verlies)
1 |
-13,74
|
-16,37
|
-9,341
|
-56,36
|
-31,41
|
-15,64
|
-38,28
|
-118,9
|
-5,463
|
-13,61
|
-26,97
|
-38,32
|
-20,94
|
-14,38
|
-15,98
|
Nettomarge
|
-4,05%
|
-4,43%
|
-2,36%
|
-13,36%
|
-7,08%
|
-3,33%
|
-7,63%
|
-22,48%
|
-0,98%
|
-2,34%
|
-4,51%
|
-6,14%
|
-3,2%
|
-2,09%
|
-2,25%
|
WPA
2 |
-0,2900
|
-0,3500
|
-0,2000
|
-1,180
|
-0,6500
|
-0,3200
|
-0,7800
|
-2,390
|
-0,1100
|
-0,2700
|
-0,5074
|
-0,6508
|
-0,3558
|
-0,2424
|
-0,2572
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/11/21
|
10/02/22
|
5/05/22
|
4/08/22
|
2/11/22
|
16/02/23
|
3/05/23
|
2/08/23
|
8/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
359
|
497
|
795
|
1.071
|
1.258
|
1.427
|
1.922
|
2.630
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
65,1
|
51,6
|
177
|
236
|
251
|
369
|
476
|
676
|
ROE (netto-inkomsten/eigen vermogen)
|
15,6%
|
9,13%
|
11,3%
|
15,2%
|
26,6%
|
24,1%
|
23,4%
|
23,3%
|
ROA (netto-inkomsten/totale activa)
|
5,81%
|
-4,8%
|
4,46%
|
6,01%
|
10,9%
|
12,2%
|
12,8%
|
13,6%
|
Totale activa
1 |
-925,6
|
1.771
|
-1.746
|
-1.876
|
-1.610
|
-780,3
|
-343,3
|
660,8
|
Nettoactief per aandeel
2 |
15,10
|
16,50
|
18,40
|
20,20
|
-
|
34,10
|
44,30
|
57,80
|
Cashflow per aandeel
2 |
2,830
|
1,990
|
5,090
|
5,680
|
7,040
|
8,020
|
10,90
|
18,10
|
Capex
1 |
40,4
|
37,3
|
28,7
|
37,4
|
33,7
|
40
|
45,4
|
61,8
|
Capex/omzet
|
5,98%
|
4,22%
|
2,21%
|
2,16%
|
1,55%
|
1,56%
|
1,49%
|
1,69%
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
631,1
USD Gemiddelde koersdoel
698,6
USD Spread / Gemiddelde doel +10,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,71% | 32,13 mld. | | +11,17% | 322 mld. | | +24,75% | 216 mld. | | +2,41% | 149 mld. | | +10,65% | 56,27 mld. | | -4,57% | 27,45 mld. | | +103,03% | 22,62 mld. | | +20,22% | 19,55 mld. | | +0,04% | 14,61 mld. | | +13,06% | 14,69 mld. |
Ondernemingssoftware
|